| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 200.00 | 528.00 | 672.00 | 1 200.00 |
BJ TOTAL (I) | 1 200.00 | 528.00 | 672.00 | 1 200.00 |
BZ Other receivables | 481.00 | | 481.00 | 481.00 |
CF Cash and cash equivalents | 2 680.00 | | 2 680.00 | 2 680.00 |
CJ TOTAL (II) | 3 161.00 | | 3 161.00 | 3 161.00 |
CO Grand total (0 to V) | 4 361.00 | 528.00 | 3 833.00 | 4 361.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 993.00 | | | -17 993.00 |
DL TOTAL (I) | -7 993.00 | | | -7 993.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 387.00 | | | 10 387.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
EC TOTAL (IV) | 11 827.00 | | | 11 827.00 |
EE Grand total (I to V) | 3 833.00 | | | 3 833.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73.00 | | 73.00 | 73.00 |
FJ Net sales | 73.00 | | 73.00 | 73.00 |
FR Total operating income (I) | | | 73.00 | |
FW Other purchases and external expenses | | | 17 366.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 528.00 | |
GF Total Operating Expenses (II) | | | 18 067.00 | |
GG - OPERATING RESULT (I - II) | | | -17 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73.00 | | | 73.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 067.00 | | | 18 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 993.00 | | | -17 993.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 1 200.00 | |
I4 DECREASES Grand Total | | | 1 200.00 | |
IO DECREASES Total including other intangible assets | | | 1 200.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 200.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 528.00 | | |
PE DEPRECIATION Total including other intangible assets | | 528.00 | | |
